[PAOS] YoY Annualized Quarter Result on 31-Aug-2008 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 129.01%
YoY- 112.04%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 309,188 157,424 230,516 519,324 238,628 259,540 234,368 4.72%
PBT 6,984 2,104 3,276 4,776 -26,272 2,964 2,432 19.21%
Tax -1,620 -200 -1,440 -1,612 0 -912 -340 29.70%
NP 5,364 1,904 1,836 3,164 -26,272 2,052 2,092 16.98%
-
NP to SH 5,364 1,904 1,836 3,164 -26,272 2,052 2,092 16.98%
-
Tax Rate 23.20% 9.51% 43.96% 33.75% - 30.77% 13.98% -
Total Cost 303,824 155,520 228,680 516,160 264,900 257,488 232,276 4.57%
-
Net Worth 100,272 100,082 100,255 94,919 99,002 10,907,357 107,032 -1.08%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div 6,040 6,102 6,039 6,084 - - - -
Div Payout % 112.61% 320.51% 328.95% 192.31% - - - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 100,272 100,082 100,255 94,919 99,002 10,907,357 107,032 -1.08%
NOSH 120,810 122,051 120,789 121,692 120,735 122,142 121,627 -0.11%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 1.73% 1.21% 0.80% 0.61% -11.01% 0.79% 0.89% -
ROE 5.35% 1.90% 1.83% 3.33% -26.54% 0.02% 1.95% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 255.93 128.98 190.84 426.75 197.65 212.49 192.69 4.84%
EPS 4.44 1.56 1.52 2.60 -21.76 1.68 1.72 17.11%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.83 0.78 0.82 89.30 0.88 -0.96%
Adjusted Per Share Value based on latest NOSH - 121,692
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 170.67 86.90 127.24 286.66 131.72 143.26 129.37 4.72%
EPS 2.96 1.05 1.01 1.75 -14.50 1.13 1.15 17.05%
DPS 3.33 3.37 3.33 3.36 0.00 0.00 0.00 -
NAPS 0.5535 0.5524 0.5534 0.5239 0.5465 60.2071 0.5908 -1.08%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 -
Price 0.74 0.81 0.90 0.95 0.86 0.96 1.04 -
P/RPS 0.29 0.63 0.47 0.22 0.44 0.45 0.54 -9.83%
P/EPS 16.67 51.92 59.21 36.54 -3.95 57.14 60.47 -19.31%
EY 6.00 1.93 1.69 2.74 -25.30 1.75 1.65 23.99%
DY 6.76 6.17 5.56 5.26 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 1.08 1.22 1.05 0.01 1.18 -4.58%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 27/10/11 28/10/10 28/10/09 29/10/08 30/10/07 30/10/06 28/10/05 -
Price 0.60 0.83 0.88 0.93 0.91 0.97 1.00 -
P/RPS 0.23 0.64 0.46 0.22 0.46 0.46 0.52 -12.70%
P/EPS 13.51 53.21 57.89 35.77 -4.18 57.74 58.14 -21.58%
EY 7.40 1.88 1.73 2.80 -23.91 1.73 1.72 27.51%
DY 8.33 6.02 5.68 5.38 0.00 0.00 0.00 -
P/NAPS 0.72 1.01 1.06 1.19 1.11 0.01 1.14 -7.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment